[XINQUAN] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[XINQUAN] XINGQUAN INT SPORTS HLDG LTD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 14.26%
YoY- 70.18%
Quarter Report
Latest QR
Upcoming QR
XINQUAN's Result
XINQUAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 217,469 192,898 222,063 224,310 207,465 196,081 181,695 12.69%
PBT 49,203 26,488 48,663 47,432 43,406 46,362 38,415 17.88%
Tax -9,007 -9,502 -9,019 -7,911 -9,236 -2,304 -7,982 8.36%
NP 40,196 16,986 39,644 39,521 34,170 44,058 30,433 20.32%
-
NP to SH 40,161 16,986 39,644 39,044 34,170 44,058 30,433 20.25%
-
Tax Rate 18.31% 35.87% 18.53% 16.68% 21.28% 4.97% 20.78% -
Total Cost 177,273 175,912 182,419 184,789 173,295 152,023 151,262 11.12%
-
Net Worth 613,100 563,485 553,722 302,720 539,509 437,188 321,466 53.61%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - 5,948 - -
Div Payout % - - - - - 13.50% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 613,100 563,485 553,722 302,720 539,509 437,188 321,466 53.61%
NOSH 306,550 286,033 297,700 302,720 319,236 297,407 321,466 -3.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.48% 8.81% 17.85% 17.62% 16.47% 22.47% 16.75% -
ROE 6.55% 3.01% 7.16% 12.90% 6.33% 10.08% 9.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.94 67.44 74.59 74.10 64.99 65.93 56.52 16.30%
EPS 13.00 6.00 13.00 13.00 11.00 14.00 10.00 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.00 1.97 1.86 1.00 1.69 1.47 1.00 58.53%
Adjusted Per Share Value based on latest NOSH - 302,720
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.82 39.76 45.77 46.23 42.76 40.41 37.45 12.68%
EPS 8.28 3.50 8.17 8.05 7.04 9.08 6.27 20.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.23 0.00 -
NAPS 1.2637 1.1614 1.1413 0.6239 1.112 0.9011 0.6626 53.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.74 0.89 0.92 0.74 0.90 1.12 1.20 -
P/RPS 1.04 1.32 1.23 1.00 1.38 1.70 2.12 -37.71%
P/EPS 5.65 14.99 6.91 5.74 8.41 7.56 12.68 -41.57%
EY 17.70 6.67 14.47 17.43 11.89 13.23 7.89 71.11%
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.37 0.45 0.49 0.74 0.53 0.76 1.20 -54.26%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 16/11/12 27/08/12 17/05/12 22/02/12 18/11/11 26/08/11 18/05/11 -
Price 0.74 0.86 0.86 0.96 0.94 0.98 1.16 -
P/RPS 1.04 1.28 1.15 1.30 1.45 1.49 2.05 -36.31%
P/EPS 5.65 14.48 6.46 7.44 8.78 6.62 12.25 -40.22%
EY 17.70 6.91 15.48 13.44 11.39 15.12 8.16 67.33%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.37 0.44 0.46 0.96 0.56 0.67 1.16 -53.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment